[AVI] YoY Quarter Result on 30-Jun-2006 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -24.3%
YoY- -32.59%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 101,025 143,828 94,692 89,279 101,497 76,246 44,404 14.66%
PBT 767 2,218 5,211 5,063 4,110 1,610 -6,843 -
Tax -181 -188 -385 -2,339 -119 575 948 -
NP 586 2,030 4,826 2,724 3,991 2,185 -5,895 -
-
NP to SH 520 1,808 3,677 3,035 4,502 2,185 -5,895 -
-
Tax Rate 23.60% 8.48% 7.39% 46.20% 2.90% -35.71% - -
Total Cost 100,439 141,798 89,866 86,555 97,506 74,061 50,299 12.20%
-
Net Worth 346,320 261,643 280,671 264,507 246,647 195,288 177,144 11.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 346,320 261,643 280,671 264,507 246,647 195,288 177,144 11.81%
NOSH 866,666 860,952 171,822 171,468 171,832 97,982 98,086 43.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.58% 1.41% 5.10% 3.05% 3.93% 2.87% -13.28% -
ROE 0.15% 0.69% 1.31% 1.15% 1.83% 1.12% -3.33% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.66 16.71 55.11 52.07 59.07 77.82 45.27 -20.21%
EPS 0.06 0.21 2.14 1.77 2.62 2.23 -6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3996 0.3039 1.6335 1.5426 1.4354 1.9931 1.806 -22.21%
Adjusted Per Share Value based on latest NOSH - 171,468
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.91 12.69 8.36 7.88 8.96 6.73 3.92 14.65%
EPS 0.05 0.16 0.32 0.27 0.40 0.19 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3056 0.2309 0.2477 0.2334 0.2176 0.1723 0.1563 11.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.42 0.50 0.57 0.27 0.20 0.29 0.23 -
P/RPS 3.60 2.99 1.03 0.52 0.34 0.37 0.51 38.46%
P/EPS 700.00 238.10 26.64 15.25 7.63 13.00 -3.83 -
EY 0.14 0.42 3.75 6.56 13.10 7.69 -26.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.65 0.35 0.18 0.14 0.15 0.13 41.60%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 -
Price 0.40 0.52 0.58 0.27 0.19 0.18 0.28 -
P/RPS 3.43 3.11 1.05 0.52 0.32 0.23 0.62 32.95%
P/EPS 666.67 247.62 27.10 15.25 7.25 8.07 -4.66 -
EY 0.15 0.40 3.69 6.56 13.79 12.39 -21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.71 0.36 0.18 0.13 0.09 0.16 35.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment